PBT
213.95
162.38
106.45
17.28
-100.27
-133.37
-38.32
24.33
9.46
84.15
Adjustment
75.90
75.44
77.97
63.50
58.32
66.97
58.35
55.78
35.18
27.42
Changes in Working Capital
-80.59
-59.87
-232.73
3.13
12.77
20.27
129.68
-20.92
-71.80
33.22
Cash after chg. in Working capital
209.26
177.95
-48.31
83.91
-29.17
-46.14
149.71
59.19
-27.16
144.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-53.07
-0.46
-1.37
6.15
10.56
-0.52
0.30
-3.98
-5.63
-24.16
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00